[PIE] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 44.76%
YoY- 103.27%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 69,016 59,156 85,423 71,601 63,238 57,302 59,782 10.07%
PBT 8,366 6,643 12,421 9,538 6,197 4,797 8,792 -3.26%
Tax -1,258 -1,872 -1,821 -2,462 -1,309 -1,199 -554 73.02%
NP 7,108 4,771 10,600 7,076 4,888 3,598 8,238 -9.39%
-
NP to SH 7,108 4,771 10,600 7,076 4,888 3,598 8,238 -9.39%
-
Tax Rate 15.04% 28.18% 14.66% 25.81% 21.12% 24.99% 6.30% -
Total Cost 61,908 54,385 74,823 64,525 58,350 53,704 51,544 13.02%
-
Net Worth 166,769 172,251 167,988 157,940 150,980 154,111 150,120 7.28%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 16,239 - - - 11,323 - - -
Div Payout % 228.47% - - - 231.66% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 166,769 172,251 167,988 157,940 150,980 154,111 150,120 7.28%
NOSH 62,460 61,961 61,988 62,674 62,908 62,141 62,033 0.45%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.30% 8.07% 12.41% 9.88% 7.73% 6.28% 13.78% -
ROE 4.26% 2.77% 6.31% 4.48% 3.24% 2.33% 5.49% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 110.50 95.47 137.81 114.24 100.52 92.21 96.37 9.57%
EPS 11.38 7.70 17.10 11.29 7.77 5.79 13.28 -9.80%
DPS 26.00 0.00 0.00 0.00 18.00 0.00 0.00 -
NAPS 2.67 2.78 2.71 2.52 2.40 2.48 2.42 6.79%
Adjusted Per Share Value based on latest NOSH - 62,674
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 17.97 15.40 22.24 18.64 16.47 14.92 15.57 10.05%
EPS 1.85 1.24 2.76 1.84 1.27 0.94 2.15 -9.55%
DPS 4.23 0.00 0.00 0.00 2.95 0.00 0.00 -
NAPS 0.4342 0.4485 0.4374 0.4113 0.3931 0.4013 0.3909 7.27%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.78 3.28 3.00 2.47 2.48 2.47 1.90 -
P/RPS 3.42 3.44 2.18 2.16 2.47 2.68 1.97 44.59%
P/EPS 33.22 42.60 17.54 21.88 31.92 42.66 14.31 75.59%
EY 3.01 2.35 5.70 4.57 3.13 2.34 6.99 -43.06%
DY 6.88 0.00 0.00 0.00 7.26 0.00 0.00 -
P/NAPS 1.42 1.18 1.11 0.98 1.03 1.00 0.79 47.99%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 06/08/07 18/05/07 26/02/07 17/11/06 07/08/06 19/05/06 28/02/06 -
Price 3.74 3.88 3.20 2.62 2.39 2.58 2.13 -
P/RPS 3.38 4.06 2.32 2.29 2.38 2.80 2.21 32.84%
P/EPS 32.86 50.39 18.71 23.21 30.76 44.56 16.04 61.51%
EY 3.04 1.98 5.34 4.31 3.25 2.24 6.23 -38.10%
DY 6.95 0.00 0.00 0.00 7.53 0.00 0.00 -
P/NAPS 1.40 1.40 1.18 1.04 1.00 1.04 0.88 36.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment